<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£70,200</td><td>£71,253</td><td>£73,034</td><td>£74,860</td><td>£77,106</td><td>£366,454</td></tr><tr><td>Total Expenses</td><td>£62,581</td><td>£62,733</td><td>£62,954</td><td>£63,180</td><td>£63,447</td><td>£314,895</td></tr><tr><td>Profit Before Tax</td><td>£7,619</td><td>£8,520</td><td>£10,081</td><td>£11,680</td><td>£13,659</td><td>£51,559</td></tr><tr><td>Profit After Tax      </td><td>£6,171</td><td>£6,902</td><td>£8,165</td><td>£9,461</td><td>£11,064</td><td>£41,762</td></tr><tr><td>Change In Property Value</td><td>£47,250</td><td>£48,904</td><td>£79,538</td><td>£91,542</td><td>£97,034</td><td>£364,268</td></tr><tr><td>Net Return</td><td>£53,421</td><td>£55,805</td><td>£87,704</td><td>£101,002</td><td>£108,098</td><td>£406,030</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>18%</td><td>21%</td><td>22%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>